Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 40.66 | 38.2 | 22.6 | 57.6 | 46.1 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -144.51 | -58.4 | -120 | 46.6 | 34.5 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -177.06 | -105.2 | -197 | -311.3 | -321.8 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -178.02 | -104.5 | -193.8 | -326.9 | -343.6 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 717 | 569.3 | 561.1 | 760.2 | 792.3 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 70.14 | 39.2 | 49.4 | 103.9 | 204.2 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 630.72 | 527 | 506.2 | 545.6 | 492.9 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -62.98 | -90.55 | -112.39 | -159.79 | -105.33 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -134.64 | -130.1 | -173.5 | -278.4 | -227.9 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -59.54 | -6 | -1.7 | - | -1.2 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 228.41 | -8.9 | 155.7 | 458.9 | 270.9 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 32.75 | -143.9 | -16.3 | 175.7 | 47.6 | |